As of 2024-12-14, the Intrinsic Value of Cloudbreak Discovery PLC (CDL.L) is
-0.66 GBP. This CDL.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.15 GBP, the upside of Cloudbreak Discovery PLC is
-542.82%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-0.66 GBP
Intrinsic Value
CDL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-0.66 - -0.66 |
-0.66 |
-542.82% |
| DDM - Stable |
(0.75) - (1.52) |
(1.14) |
-858.4% |
| DDM - Multi |
(1.70) - (2.68) |
(2.08) |
-1489.0% |
CDL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1.70 |
| Beta |
0.95 |
| Outstanding shares (mil) |
11.33 |
| Enterprise Value (mil) |
1.90 |
| Market risk premium |
5.98% |
| Cost of Equity |
14.10% |
| Cost of Debt |
5.00% |
| WACC |
9.07% |